408 Thomas Shields Blvd, Bay Saint Louis, MS, 39520 | $93/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2338 sft

18512 Elkwood Dr, Gulfport, MS, 39503

4 Bed
2 Bath
2500 sft

18020 Canal Landing Dr, Gulfport, MS, 39503

3 Bed
2 Bath
1590 sft

1118 Grove St, Waveland, MS, 39576

3 Bed
2 Bath
1843 sft

4069 Madagascar St, Bay Saint Louis, MS, 39520

Nearby investment properties with comparable prices

3 Bed
2 Bath
2074 sft

8327 Kahala Dr, Diamondhead, MS, 39525

3 Bed
2 Bath
2160 sft

Delway II J Plan, Shieldsboro, Bay Saint Louis, MS, 39520

3 Bed
2 Bath
2160 sft

Delway II K Plan, Shieldsboro, Bay Saint Louis, MS, 39520

3 Bed
2 Bath
2371 sft

4511 Jefferson Ave, Gulfport, MS, 39507

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bay Saint Louis at 408 Thomas Shields Blvd, Bay Saint Louis, MS, 39520 priced at $430,000 pairs $2,770/mo rent with $93/mo cash flow after a $2,105/mo payment. Total monthly income equals $2,770/mo, and annual cash flow comes to $1,119/yr on $142,545 invested. Return on cash invested is 20.69% in year one, and rental yield stands at 7.73% on a $430,000 basis. Equity gained on principal adds $2,775/yr, and 5% annual appreciation accumulates to $118,801 by year five. Five-year ROI measures 107.12% and total cumulative return in cash reaches $152,691. For financing, Ziffy Mortgage’s DSCR program evaluates $2,770/mo property income against a $2,105/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2021

4,791 sqft lot

$N/A/sqft

$45 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 39520, Bay Saint Louis, MS area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,122 (100%)
Owner Occupied HU	4,375 (53.9%)
Renter Occupied HU	2,157 (26.6%)
Vacant Housing Units	1,590 (19.6%)
Median Home Value	$228,185
Average Home Value	$286,488